13623 Waverly Crest CtCypressTX77429
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Cypress at 13623 Waverly Crest Ct, Cypress, TX, 77429 listed at $657,900 pairs $6,340/mo rent with a $3,220/mo payment to leave $1,587/mo cash flow. Total monthly income runs $6,340/mo, and annual cash flow reaches $19,040/yr on $216,449 cash to close. Return on cash invested measures 28.86% in year one, and rental yield registers 11.56% at a $657,900 basis. Equity gained on principal adds $4,245/yr, and annual property appreciation at 5% supports $181,766 by year five. Five-year ROI tracks 152.16% and total cumulative return in cash totals $329,350. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,340/mo property income relative to a $3,220/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1999
0.29 Acres lot
$N/A/sqft
$75 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77429, Cypress, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,613 (100%) |
| Owner Occupied HU | 25,546 (76.0%) |
| Renter Occupied HU | 7,150 (21.3%) |
| Vacant Housing Units | 917 ( 2.7%) |
| Median Home Value | $371,673 |
| Average Home Value | $405,431 |
Housing Distribution
Address Breakdown
Residential
33,064
Single Family
29,175
Multi-Family
3,889
Businesses
1,782
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices